PBT
-29.03
13.79
14.74
20.22
35.91
18.91
8.37
6.36
5.97
-1.41
Adjustment
11.08
11.38
12.42
12.66
12.96
10.81
13.18
13.04
13.59
13.71
Changes in Working Capital
26.69
-36.22
9.47
-5.54
-8.26
-21.63
-4.20
-2.67
-8.80
-18.86
Cash after chg. in Working capital
8.75
-11.05
36.63
27.35
40.61
8.09
17.34
16.72
10.75
-6.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.23
-3.33
-3.57
-8.15
-3.31
-2.91
-1.39
-1.03
-0.03
-0.05
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00